| Revenue | DKK 0 | — |
| EBITDA | DKK -27M | -108% |
| Net profit | DKK -23,7M | -169% |
| Total assets | DKK 234,3M | +9% |
| Equity | DKK 96,3M | +23% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 127.310 | 148.715 | 200.296 | 72.367 | 16.609 | 15.399 | 6.501 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.399 | -3.068 | -5.924 | -2.304 | -4.204 | -3.937 | -4.018 | -3.925 |
| EBITDA | -160 | 7.396 | 1.271 | 22.482 | 33.009 | 11.519 | -81 | 3.560 | -4.873 | -9.513 | -13.010 | -27.016 |
| Depreciation & amort. | -0 | -102 | -112 | -112 | -112 | -112 | -112 | -156 | -202 | -201 | -996 | -915 |
| EBIT | -160 | 7.294 | 1.159 | 22.370 | 32.897 | 11.407 | -193 | 3.404 | -5.075 | -9.714 | -14.006 | -27.931 |
| Net financials | 1.569 | 946 | 10.513 | 5.358 | 1.974 | 4.117 | 15.864 | 3.643 | 6.697 | 3.646 | 1.834 | 89 |
| Profit before tax | 1.409 | 8.240 | 11.672 | 27.728 | 34.871 | 15.292 | 15.671 | 7.047 | 1.622 | -6.068 | -12.172 | -27.842 |
| Tax | -40 | 1.491 | 542 | 4.886 | 6.798 | 2.121 | 386 | 986 | -1.175 | -3.193 | -3.365 | -4.135 |
| Net profit | 1.449 | 6.749 | 11.130 | 22.842 | 28.073 | 13.171 | 15.285 | 6.061 | 2.797 | -2.875 | -8.807 | -23.707 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.010 | 94.381 | 150.105 | 191.064 | 191.580 | 207.412 | 228.065 | 233.132 | 236.559 | 210.049 | 215.003 | 234.336 |
| Equity | 11.950 | 19.446 | 29.041 | 54.577 | 80.296 | 93.119 | 76.616 | 82.445 | 92.474 | 87.238 | 78.545 | 96.342 |
| Long-term debt | 0 | 31.229 | 35.763 | 0 | 34.894 | 30.767 | 50.309 | 22.535 | 22.480 | 22.677 | 2.404 | 0 |
| Short-term debt | 1.012 | 39.096 | 81.319 | 133.288 | 72.033 | 80.825 | 96.205 | 122.915 | 117.208 | 97.910 | 131.870 | 134.462 |
| Total debt | 1.012 | 70.325 | 117.082 | 133.288 | 106.927 | 111.592 | 146.514 | 145.450 | 139.688 | 120.587 | 134.274 | 134.462 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FW Management | Management | 2019 | — | — |
LS Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
10 ÅRSSOLSKIN ApS | Company | 33.3% | 33.3% | 2025 |
MWITT ApS | Company | 33.3% | 33.3% | 2025 |
FJW HOLDING ApS | Company | 10.0% | 10.0% | 2025 |
BERING GROUP ApS | Company | 20.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Waller | Management | 0 companies |
| Lars Skjønnemann | Management | 0 companies |
| Michael Witt Johansen | Chairman | 0 companies |
| René Gross Kærskov | Board of Directors | 0 companies |